Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.5% first-year return on $27,279 initial cash invested.
24.5%
Cash On Cash
12.02%
Cap Rate
1.99
DSCR
$1,780
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,223
Mortgage P&I
37%
$655
Property Taxes
3%
$59
Home Insurance
3%
$46
PManagement
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
470 Nw 59th Ct, Ocala, FL 34482 | $1,500 | 3 | 2 | 1125 | 0.5 mi |
5434 Nw 6th Pl, Ocala, FL 34482 | $1,500 | 3 | 2 | 1000 | 0.2 mi |
5648 Nw 3rd St, Ocala, FL 34482 | $1,449 | 3 | 2 | 1000 | 0.2 mi |
5726 Nw 3rd St, Ocala, FL 34482 | $1,449 | 3 | 2 | 1000 | 0.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality